Delhivery LtdLogistics Solution ProviderINE148O01028Consolidated₹417.90+6.90 (+1.68%)
Valuation
Market Cap₹31.30K Cr
TTM PE169.23x
Forward PE161.60x
PEG1.73
Book Value₹131.08
P/B3.19x
TTM EPS₹2.47
Fwd EPS₹2.59
TTM Revenue₹11.65K Cr
TTM PAT₹184.54 Cr
TTM EBITDA₹770.05 Cr
TTM EBIT₹13.46 Cr
Last Qtr PAT₹40.64 Cr
Last Qtr EBITDA₹204.88 Cr
Last Qtr EBIT₹7.39 Cr
Profitability
ROE1.88%
ROCE2.68%
TTM NPM1.58%
TTM EBITDA %6.61%
Curr OPM1.30%
Last OPM1.05%
Curr NPM—
Last NPM—
Curr EPS₹0.54
Last EPS₹0.43
Balance sheet
Equity₹74.93 Cr
Reserve₹9.74K Cr
Total Debt₹1,573.08 Cr
D/E0.16x
Interest %83.71%
Curr Interest₹34.02 Cr
Price / range
Close₹418.00
vs 52W High—
vs 52W Low—
MA50—
MA200—
Returns
1D+1.46%
1W+8.71%
1M+4.32%
3M-11.46%
6M-10.57%
1Y-13.81%
2Y+18.28%
3Y+3.92%
5Y—
Diwali+4.43%
Sector peers — Logistics Solution Provider
CompanyCloseMkt CapTTM P/EROE
CONCOR425.10₹32.38K Cr26.529.13%
DELHIVERY418.00₹31.30K Cr169.231.88%
SHADOWFAX279.50₹16.35K Cr73.1711.87%
BLUEDART4437.80₹10.53K Cr36.6916.16%
SHIPROCKET131.89₹9.60K Cr17.59—
TCI864.10₹6.63K Cr14.4216.62%
VRLLOG331.20₹5.79K Cr14.4630.28%
TVSSCS116.65₹5.15K Cr79.903.36%

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Standalone

16 lines · 6 periods
MetricSep-26Jun-26Mar-26Dec-25Sep-25FY25-26
Revenue2,864.98+20.3%2,729.672,671.672,615.322,381.519,847.49
Other Income61.04116.5050.3074.9496.39354.65
Total Income2,926.03+18.1%2,846.172,721.972,690.262,477.9010,202.14
Interest33.1032.2032.6234.5034.58135.72
Expenditure-2,859.36-18.3%-2,767.97-2,647.20-2,588.82-2,416.66-9,859.01
PBDT000000
EBITDA229.30+48.9%175.14238.40231.94153.96791.97
Depreciation-190.58-181.24-181.31-170.94-154.53-667.77
EBIT38.72+6893.0%-6.1057.0961-0.57124.20
PBT66.67+8.9%78.2076.2775.3061.24317.77
Tax003.52007.66
Equity74.9374.8974.8674.81074.86
OPM2.282.752.802.802.573.11
Net Profit66.67+8.9%78.2079.8075.3061.24325.43
NPM2.282.752.932.802.573.19
EPS0.89+8.5%1.041.071.010.824.36

Yearly results

Last 6 financial years · YoY % vs previous FY

Yearly

17 lines · 4 years
MetricFY 25-26FY 24-25FY 23-24FY 22-23
Revenue9,847.49+19.3%8,252.45+10.7%7,454.08+11.9%6,658.66
Other Income354.65456.39475.35331.17
Total Income10,202.14+17.1%8,708.83+9.8%7,929.43+13.4%6,989.84
Expenditure-9,859.01-15.9%-8,509.45-6.1%-8,023.50-3.0%-7,790.83
Interest-135.72-125.06-87.74-86.35
PBDT0000
EBITDA791.97+104.4%387.37+118.2%177.55+145.7%-388.85
Depreciation-667.77-519.31-659.23-656.97
EBIT124.20+194.1%-131.94+72.6%-481.68+53.9%-1,045.82
PBT317.77+182.4%112.53+167.0%-167.97+79.3%-812.30
Tax7.66000
Equity74.8674.5600
OPM (%)3.111.29-2.00-12.00
Net Profit325.43+189.2%112.53+167.0%-167.97+79.3%-812.30
NPM (%)3.191.29-2.00-12.00
EPS (Rs)4.36+186.8%1.52+166.4%-2.29+79.8%-11.36
CEPS4.271.49-2.29-11.36

Consolidated

16 lines · 6 periods
MetricSep-26Jun-26Mar-26Dec-25Sep-25FY25-26
Revenue3,066.38+19.8%2,930.732,8502,804.992,559.3210,508.30
Other Income66.63114.1159.4277.1292.22358.65
Total Income3,133.01+18.2%3,044.842,909.422,882.112,651.5410,866.96
Interest34.0233.7934.0537.1938.86144.11
Expenditure-3,093.01-14.2%-3,011.60-2,853.10-2,819.98-2,708.12-10,707.86
PBDT000000
EBITDA204.88+200.5%142.16214.23208.7868.17639.99
Depreciation-197.49-189.24-183.28-186.58-178.11-695.44
EBIT7.39+106.7%-47.0830.9522.20-109.94-55.45
PBT4033.2457.8134.770133.24
Tax1.651.665.112.912.7312.12
Equity74.9374.8974.860074.86
OPM1.281.091.991.210.001.23
Net Profit40.64+180.5%31.9172.4039.59-50.49152.54
NPM1.301.052.491.37-1.901.40
EPS0.54+179.4%0.430.970.53-0.682.04

Yearly results

Last 6 financial years · YoY % vs previous FY

Yearly

17 lines · 4 years
MetricFY 25-26FY 24-25FY 23-24FY 22-23
Revenue10,508.31+17.6%8,931.90+9.7%8,141.54+12.7%7,225.30
Other Income358.65440.11452.70304.95
Total Income10,866.96+16.0%9,372.01+9.1%8,594.23+14.1%7,530.25
Expenditure-10,707.86-16.2%-9,216.77-4.4%-8,824.97-2.7%-8,596.88
Interest-144.11-125.79-88.52-88.83
PBDT0000
EBITDA640+70.3%375.83+196.8%126.64+128.0%-451.61
Depreciation-695.44-534.91-721.55-831.14
EBIT-55.44+65.1%-159.08+73.3%-594.91+53.6%-1,282.75
PBT133.24-11.2%150.10+159.3%-253.14+76.3%-1,066.63
Tax12.124.98-4.7445.28
Equity74.8674.5600
OPM (%)1.231.60-2.95-14.16
Net Profit152.54-5.9%162.11+165.1%-249.19+75.3%-1,007.78
NPM (%)1.401.73-2.90-13.38
EPS (Rs)2.04-6.8%2.19+164.4%-3.40+75.9%-14.09
CEPS22.14-3.40-14.09

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

0

No dividend history.

Bonus

0

No bonus history.

Split

0

No split history.

Loading company dashboard...
Fetching ratios, charts, and peers